[UMW] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[UMW] UMW HOLDINGS BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 86.62%

YoY- -39.18%

Quarter Report

3qtr2009Results(Ann).doc

Latest QR

Upcoming QR

UMW's Result

UMW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	11,766,473	10,079,072	9,402,508	7,728,523	9,879,465	7,286,386	7,367,591	8.10%
YoY %	16.74%	7.20%	21.66%	-21.77%	35.59%	-1.10%	-	-
Horiz. %	159.71%	136.80%	127.62%	104.90%	134.09%	98.90%	100.00%	-
PBT	1,549,276	1,015,213	1,088,282	597,379	1,001,677	540,710	556,291	18.59%
YoY %	52.61%	-6.71%	82.18%	-40.36%	85.25%	-2.80%	-	-
Horiz. %	278.50%	182.50%	195.63%	107.39%	180.06%	97.20%	100.00%	-
Tax	-345,353	-282,676	-250,821	-130,816	-256,019	-92,141	-122,179	18.88%
YoY %	-22.17%	-12.70%	-91.74%	48.90%	-177.86%	24.59%	-	-
Horiz. %	282.66%	231.36%	205.29%	107.07%	209.54%	75.41%	100.00%	-
NP	1,203,923	732,537	837,461	466,563	745,658	448,569	434,112	18.51%
YoY %	64.35%	-12.53%	79.50%	-37.43%	66.23%	3.33%	-	-
Horiz. %	277.33%	168.74%	192.91%	107.48%	171.77%	103.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	743,404	401,719	493,947	271,327	446,150	326,179	214,057	23.03%
YoY %	85.06%	-18.67%	82.05%	-39.18%	36.78%	52.38%	-	-
Horiz. %	347.29%	187.67%	230.75%	126.75%	208.43%	152.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	27.84%	23.05%	21.90%	25.56%	17.04%	21.96%	-
YoY %	-19.94%	20.78%	5.25%	-14.32%	50.00%	-22.40%	-	-
Horiz. %	101.50%	126.78%	104.96%	99.73%	116.39%	77.60%	100.00%	-
Total Cost	10,562,550	9,346,535	8,565,047	7,261,960	9,133,807	6,837,817	6,933,479	7.26%
YoY %	13.01%	9.12%	17.94%	-20.49%	33.58%	-1.38%	-	-
Horiz. %	152.34%	134.80%	123.53%	104.74%	131.73%	98.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,772,714	3,497,130	4,076,225	3,657,360	3,381,000	2,829,807	2,447,712	11.76%
YoY %	36.48%	-14.21%	11.45%	8.17%	19.48%	15.61%	-	-
Horiz. %	194.99%	142.87%	166.53%	149.42%	138.13%	115.61%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	292,073	273,941	266,538	120,980	269,935	167,030	88,725	21.94%
YoY %	6.62%	2.78%	120.32%	-55.18%	61.61%	88.26%	-	-
Horiz. %	329.19%	308.75%	300.41%	136.35%	304.24%	188.26%	100.00%	-
Div Payout %	39.29%	68.19%	53.96%	44.59%	60.50%	51.21%	41.45%	-
YoY %	-42.38%	26.37%	21.01%	-26.30%	18.14%	23.55%	-	-
Horiz. %	94.79%	164.51%	130.18%	107.58%	145.96%	123.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	4,772,714	3,497,130	4,076,225	3,657,360	3,381,000	2,829,807	2,447,712	11.76%
YoY %	36.48%	-14.21%	11.45%	8.17%	19.48%	15.61%	-	-
Horiz. %	194.99%	142.87%	166.53%	149.42%	138.13%	115.61%	100.00%	-
NOSH	1,168,293	1,165,710	1,134,206	1,099,825	1,079,743	521,969	507,003	14.91%
YoY %	0.22%	2.78%	3.13%	1.86%	106.86%	2.95%	-	-
Horiz. %	230.43%	229.92%	223.71%	216.93%	212.97%	102.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	10.23%	7.27%	8.91%	6.04%	7.55%	6.16%	5.89%	-
YoY %	40.72%	-18.41%	47.52%	-20.00%	22.56%	4.58%	-	-
Horiz. %	173.68%	123.43%	151.27%	102.55%	128.18%	104.58%	100.00%	-
ROE	15.58%	11.49%	12.12%	7.42%	13.20%	11.53%	8.75%	-
YoY %	35.60%	-5.20%	63.34%	-43.79%	14.48%	31.77%	-	-
Horiz. %	178.06%	131.31%	138.51%	84.80%	150.86%	131.77%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	1,007.15	864.63	828.99	702.70	914.98	1,395.94	1,453.16	-5.92%
YoY %	16.48%	4.30%	17.97%	-23.20%	-34.45%	-3.94%	-	-
Horiz. %	69.31%	59.50%	57.05%	48.36%	62.96%	96.06%	100.00%	-
EPS	63.63	34.46	43.55	24.67	41.32	62.49	42.22	7.06%
YoY %	84.65%	-20.87%	76.53%	-40.30%	-33.88%	48.01%	-	-
Horiz. %	150.71%	81.62%	103.15%	58.43%	97.87%	148.01%	100.00%	-
DPS	25.00	23.50	23.50	11.00	25.00	32.00	17.50	6.11%
YoY %	6.38%	0.00%	113.64%	-56.00%	-21.88%	82.86%	-	-
Horiz. %	142.86%	134.29%	134.29%	62.86%	142.86%	182.86%	100.00%	-
NAPS	4.0852	3.00	3.5939	3.3254	3.1313	5.4214	4.8278	-2.74%
YoY %	36.17%	-16.53%	8.07%	6.20%	-42.24%	12.30%	-	-
Horiz. %	84.62%	62.14%	74.44%	68.88%	64.86%	112.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,895
RPS	1,007.15	862.72	804.81	661.52	845.63	623.68	630.63	8.10%
YoY %	16.74%	7.20%	21.66%	-21.77%	35.59%	-1.10%	-	-
Horiz. %	159.71%	136.80%	127.62%	104.90%	134.09%	98.90%	100.00%	-
EPS	63.63	34.39	42.28	23.22	38.19	27.92	18.32	23.03%
YoY %	85.02%	-18.66%	82.08%	-39.20%	36.78%	52.40%	-	-
Horiz. %	347.33%	187.72%	230.79%	126.75%	208.46%	152.40%	100.00%	-
DPS	25.00	23.45	22.81	10.36	23.11	14.30	7.59	21.95%
YoY %	6.61%	2.81%	120.17%	-55.17%	61.61%	88.41%	-	-
Horiz. %	329.38%	308.96%	300.53%	136.50%	304.48%	188.41%	100.00%	-
NAPS	4.0852	2.9934	3.489	3.1305	2.894	2.4222	2.0951	11.76%
YoY %	36.47%	-14.20%	11.45%	8.17%	19.48%	15.61%	-	-
Horiz. %	194.99%	142.88%	166.53%	149.42%	138.13%	115.61%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	10.00	6.85	6.77	6.29	5.80	7.05	3.62	-
P/RPS	0.99	0.79	0.82	0.90	0.63	0.51	0.25	25.75%
YoY %	25.32%	-3.66%	-8.89%	42.86%	23.53%	104.00%	-	-
Horiz. %	396.00%	316.00%	328.00%	360.00%	252.00%	204.00%	100.00%	-
P/EPS	15.72	19.88	15.55	25.50	14.04	11.28	8.57	10.62%
YoY %	-20.93%	27.85%	-39.02%	81.62%	24.47%	31.62%	-	-
Horiz. %	183.43%	231.97%	181.45%	297.55%	163.83%	131.62%	100.00%	-
EY	6.36	5.03	6.43	3.92	7.12	8.86	11.66	-9.60%
YoY %	26.44%	-21.77%	64.03%	-44.94%	-19.64%	-24.01%	-	-
Horiz. %	54.55%	43.14%	55.15%	33.62%	61.06%	75.99%	100.00%	-
DY	2.50	3.43	3.47	1.75	4.31	4.54	4.83	-10.38%
YoY %	-27.11%	-1.15%	98.29%	-59.40%	-5.07%	-6.00%	-	-
Horiz. %	51.76%	71.01%	71.84%	36.23%	89.23%	94.00%	100.00%	-
P/NAPS	2.45	2.28	1.88	1.89	1.85	1.30	0.75	21.78%
YoY %	7.46%	21.28%	-0.53%	2.16%	42.31%	73.33%	-	-
Horiz. %	326.67%	304.00%	250.67%	252.00%	246.67%	173.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	24/11/11	22/11/10	20/11/09	24/11/08	15/11/07	16/11/06	-
Price	9.94	6.75	6.80	6.31	5.40	7.50	3.80	-
P/RPS	0.99	0.78	0.82	0.90	0.59	0.54	0.26	24.93%
YoY %	26.92%	-4.88%	-8.89%	52.54%	9.26%	107.69%	-	-
Horiz. %	380.77%	300.00%	315.38%	346.15%	226.92%	207.69%	100.00%	-
P/EPS	15.62	19.59	15.61	25.58	13.07	12.00	9.00	9.61%
YoY %	-20.27%	25.50%	-38.98%	95.72%	8.92%	33.33%	-	-
Horiz. %	173.56%	217.67%	173.44%	284.22%	145.22%	133.33%	100.00%	-
EY	6.40	5.11	6.40	3.91	7.65	8.33	11.11	-8.77%
YoY %	25.24%	-20.16%	63.68%	-48.89%	-8.16%	-25.02%	-	-
Horiz. %	57.61%	45.99%	57.61%	35.19%	68.86%	74.98%	100.00%	-
DY	2.52	3.48	3.46	1.74	4.63	4.27	4.61	-9.56%
YoY %	-27.59%	0.58%	98.85%	-62.42%	8.43%	-7.38%	-	-
Horiz. %	54.66%	75.49%	75.05%	37.74%	100.43%	92.62%	100.00%	-
P/NAPS	2.43	2.25	1.89	1.90	1.72	1.38	0.79	20.57%
YoY %	8.00%	19.05%	-0.53%	10.47%	24.64%	74.68%	-	-
Horiz. %	307.59%	284.81%	239.24%	240.51%	217.72%	174.68%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos